investorscraft@gmail.com

Intrinsic ValueTianjin Printronics Circuit Corporation (002134.SZ)

Previous Close$23.20
Intrinsic Value
Upside potential
Previous Close
$23.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tianjin Printronics Circuit Corporation operates as a specialized manufacturer of printed circuit boards (PCBs) within China's competitive technology sector. The company generates revenue through the production and sale of diverse PCB products, including multi-layer high-density interconnect (HDI) boards, rigid-flex boards, and specialized aluminum boards. Its operational focus spans industrial automation, telecommunications, automotive electronics, aerospace, and consumer electronics, positioning it as a domestic supplier in a global supply chain. The company serves multiple high-growth industries, requiring technical expertise in complex board design and manufacturing. Established in 1988, it has developed long-term customer relationships, though it operates in a market with significant competition from larger global PCB producers. Its product portfolio indicates capability in both standard and advanced PCB technologies, catering to customers with demanding specifications across various applications.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.13 billion, achieving a net income of CNY 33.86 million, which translates to a net profit margin of approximately 3.0%. The diluted earnings per share stood at CNY 0.15. Operating cash flow was positive at CNY 34.23 million, but this was significantly overshadowed by substantial capital expenditures of CNY -295.71 million, indicating heavy investment in production capacity or technological upgrades during the period.

Earnings Power And Capital Efficiency

The company's earnings power appears modest relative to its revenue base, with a return on sales in the low single digits. The significant capital expenditure outflow, which far exceeded operating cash flow, suggests a period of intensive reinvestment. This heavy capex likely impacts near-term capital efficiency metrics, as funds are directed toward expanding or modernizing manufacturing assets rather than generating immediate returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 135.23 million against total debt of CNY 453.76 million, indicating a leveraged financial structure. The net debt position requires careful management of cash flows to service obligations. The company's financial health is supported by its ongoing operations, but the debt level relative to cash reserves warrants monitoring, especially in a capital-intensive industry.

Growth Trends And Dividend Policy

The company's growth strategy is evidenced by its significant capital investment, pointing to an expansionary phase. However, no dividend was distributed (dividend per share of CNY 0), which is consistent with a focus on retaining earnings to fund growth initiatives and capital projects rather than returning cash to shareholders in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.22 billion, the market valuation implies a significant multiple relative to current earnings, suggesting investor expectations for future growth and profitability improvements. The beta of 0.363 indicates lower volatility compared to the broader market, which may reflect its established operational history or specific industry dynamics.

Strategic Advantages And Outlook

The company's long-standing presence since 1988 provides a foundation of experience in PCB manufacturing. Its strategic advantage lies in serving diverse, high-specification end-markets like automotive and aerospace. The outlook is tied to successfully deploying its capital investments to capture demand in these growth sectors, improving utilization rates, and enhancing operational efficiency to translate top-line potential into stronger bottom-line performance.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount